Wynn Resorts, Limited Financial Ratios — 0QYK Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	28.35	- -	- -	- -	- -	- -	135.14	38.39	6.51	- -	- -	- -	- -	- -	- -
Return on Assets (%)	9.04	7.08	9.31	8.39	2	2.16	6.07	4.42	0.91	-14.9	-5.73	-3.27	5.33	3.72	2.51
Return on Capital (%)	- -	9.93	- -	- -	4.81	4.74	- -	- -	1.7	- -	- -	- -	- -	8.92	6.65
Return on Invested Capital (%)	- -	17.82	- -	- -	7.62	5.16	- -	- -	4.73	- -	- -	- -	- -	9.49	7.86
Gross Margin (%)	37.19	36.92	38.11	38.97	37.92	38.94	38.6	39.17	38.48	16.83	32.02	36.38	43.22	43.51	41.43
EBITDA Margin (%)	26.69	27.21	29.55	29.09	24.08	21.32	26.49	19.15	22.74	-24.17	8.54	15.75	23.38	25.14	24.36
Operating Margin (%)	21.61	20.75	23.31	24.05	18.33	16.83	18.32	19.54	15.14	-55.26	-8.95	-3.96	16.46	19.04	16.9
Incremental Operating Margin (%)	44.14	59.88	51.58	1.89	41.24	- -	22.07	31.04	293.02	47.81	49.23	- -	44.1	47.34	- -
Pretax Margin (%)	15.29	14.22	17.55	17.65	7.1	7.15	9.23	4.55	7.38	-84.08	-26.88	-18.63	4.37	9.03	7.2
Profit Margin (%)	11.64	9.74	12.96	13.46	4.79	5.57	12.31	8.52	1.86	-98.63	-20.08	-11.28	11.18	7.03	4.59
Net Income to Common Margin (%)	11.64	9.74	12.96	13.46	4.79	5.57	12.31	8.52	1.86	-98.63	-20.08	-11.28	11.18	7.03	4.59
Effective Tax Rate (%)	- -	0.59	- -	- -	2.67	2.62	- -	- -	36.22	- -	- -	- -	- -	0.57	20.42
Dvd Payout Ratio (%)	99.67	100.01	80.88	78.99	135.72	89.6	31.1	55.12	113.36	-4.21	-0.12	-0.15	10.15	17.93	35.58
Sustainable Growth Rate (%)	0.09	- -	- -	- -	- -	- -	93.11	17.23	-0.87	- -	- -	- -	- -	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	3,218	5,783	6,588	7,345	9,150	10,125	9,629	9,423	10,563	13,189	12,050	13,732	13,370	12,166	12,176
ST Debt	408	1	1	- -	- -	- -	63	12	324	596	50	548	710	41	9
LT Debt	2,810	5,782	6,587	7,345	9,150	10,125	9,566	9,411	10,239	12,592	12,000	13,184	12,660	12,124	12,167
Total Debt/EBITDA	2.29	4.12	3.97	4.65	9.32	10.93	5.99	7.33	7.03	-26.04	37.49	23.21	8.75	6.79	7
Net Debt/EBITDA	1.39	2.89	2.5	3.27	7.2	8.28	4.24	5.6	5.36	-18.92	29.28	14.31	5.8	4.53	5.22
Total Debt/EBIT	3.19	5.62	5.11	5.8	13.89	19.41	9.12	12.81	12.03	-10.7	-30.54	-136.4	15.91	10.74	10.89
Net Debt/EBIT	1.94	3.94	3.22	4.08	10.73	14.71	6.46	9.8	9.17	-7.78	-23.86	-84.1	10.54	7.16	8.12
EBITDA to Interest Expense	6.12	4.86	5.56	5.02	3.26	3.2	4.14	3.37	3.63	-0.91	0.53	0.91	2.03	2.6	2.78
EBITDA-CapEx/Interest Expense	6.12	4.73	5.54	4.62	3.25	3.15	4.1	3.04	3.62	-0.91	0.44	0.89	2.02	2.6	2.78
EBIT to Interest Expense	4.95	3.7	4.38	4.15	2.48	2.53	2.86	3.44	2.42	-2.08	-0.56	-0.23	1.43	1.97	1.93
Interest Expense	230	289	299	315	301	289	389	382	414	556	606	651	752	688	626
Common Equity/Total Assets	30.28	-3.56	-2.2	-0.32	-1.07	1.32	7.47	15.39	12.57	-2.54	-1.71	-5.6	-1.8	-1.73	-2.1
Long-Term Debt/Equity (%)	126.37	5,563.03	4,976.55	3,479.67	41,884.48	3,926.37	887.09	518.58	664.25	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	51.64	98.22	98.01	97.21	99.76	97.52	89.34	83.74	84.59	101.13	107.01	109.04	103.19	108.28	109.17
Long-Term Debt/Total Assets (%)	40.72	79.46	78.63	81.05	87.48	84.71	75.43	71.21	73.82	90.79	95.76	98.28	90.46	93.42	92.82
Total Debt/Equity (%)	144.72	5,564.04	4,977.35	3,479.67	41,884.48	3,926.37	892.9	519.24	685.26	-1,788.77	-1,440.99	-837.13	-1,214.43	-1,256	-1,180.66
Total Debt/Capital (%)	59.14	98.23	98.03	97.21	99.76	97.52	89.93	83.85	87.27	105.92	107.46	113.57	108.97	108.65	109.25
Total Debt/Total Assets (%)	46.64	79.47	78.64	81.05	87.48	84.71	75.93	71.3	76.15	95.09	96.16	102.36	95.53	93.74	92.89
Net Debt to Equity	87.93	3,904.09	3,137.51	2,445.91	32,362.44	2,975.1	632.83	397.19	522.35	-1,299.81	-1,125.55	-516.13	-804.69	-837.86	-880.79
Net Debt/Capital (%)	46.79	97.5	96.91	96.07	99.69	96.75	86.35	79.89	82.56	106.85	108.3	100.3	94.35	92.53	93.82
EBITDA	1,406	1,402	1,661	1,580	981	926	1,608	1,286	1,503	-507	321	592	1,527	1,792	1,739
EBITDA-CapEx	1,406	1,364	1,655	1,456	978	911	1,594	1,160	1,497	-507	265	579	1,517	1,789	1,739
Operating Income (Loss)	1,139	1,070	1,310	1,307	747	731	1,112	1,313	1,001	-1,158	-337	-149	1,075	1,357	1,207

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.88	1.65	1.79	1.85	1.98	1.85	1.54	1.18	1.19	1.85	1.96	2.02	1.69	1.58	1.26
Current Ratio	1.09	1.95	2.04	2.13	2.26	2.11	1.77	1.4	1.44	2.03	2.23	2.22	1.93	1.9	1.63
Quick Ratio	1.03	1.86	1.96	2.03	2.15	2.01	1.66	1.32	1.36	1.96	2.11	2.13	1.85	1.79	1.5
CFO/Avg Current Liab	1.23	0.87	1.3	0.79	0.47	0.77	1.12	0.5	0.47	-0.56	-0.14	-0.05	0.62	0.76	0.85
Common Equity/Total Assets	30.28	-3.56	-2.2	-0.32	-1.07	1.32	7.47	15.39	12.57	-2.54	-1.71	-5.6	-1.8	-1.73	-2.1
Long-Term Debt/Equity (%)	126.37	5,563.03	4,976.55	3,479.67	41,884.48	3,926.37	887.09	518.58	664.25	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	51.64	98.22	98.01	97.21	99.76	97.52	89.34	83.74	84.59	101.13	107.01	109.04	103.19	108.28	109.17
Long-Term Debt/Total Assets (%)	40.72	79.46	78.63	81.05	87.48	84.71	75.43	71.21	73.82	90.79	95.76	98.28	90.46	93.42	92.82
Total Debt/Equity (%)	144.72	5,564.04	4,977.35	3,479.67	41,884.48	3,926.37	892.9	519.24	685.26	-1,788.77	-1,440.99	-837.13	-1,214.43	-1,256	-1,180.66
Total Debt/Capital (%)	59.14	98.23	98.03	97.21	99.76	97.52	89.93	83.85	87.27	105.92	107.46	113.57	108.97	108.65	109.25
Total Debt/Total Assets (%)	46.64	79.47	78.64	81.05	87.48	84.71	75.93	71.3	76.15	95.09	96.16	102.36	95.53	93.74	92.89
CFO/Total Liabilities	32.42	16.53	20.34	12.41	5.49	8.3	16.17	8.43	7.31	-7.34	-1.67	-0.47	8.27	10.23	9.57
CFO/CapEx	- -	31.17	282.03	8.82	146.42	64.77	138.28	7.61	150.18	- -	-3.97	-5.84	116.06	545.39	2,959.85
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	1.55	1.48	0.4	0.56	0.53	1.11	1.26	1.33

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	24.74	21.61	23.4	22.65	19.14	21.36	27.4	26.83	21.22	7.67	18.84	18.08	23.42	21.41	19.65
Days Sales Outstanding	14.75	16.89	15.6	16.12	19.07	17.09	13.32	13.6	17.2	47.59	19.38	20.18	15.58	17.04	18.58
Inventory Turnover	41.66	47.87	50.22	45.13	34.49	31.96	45.68	59.11	52.43	22.52	37.56	34.13	50.93	53.21	50.91
Days Inventory Outstanding	8.76	7.63	7.27	8.09	10.58	11.42	7.99	6.18	6.96	16.21	9.72	10.69	7.17	6.86	7.17
Accounts Payable Turnover	19.4	19.28	15.95	11.5	8.87	9.43	12.7	13.44	14	8.38	16.06	12.99	18.31	19.48	18.22
Accounts Payable Turnover Days	18.82	18.93	22.89	31.73	41.15	38.7	28.75	27.15	26.08	43.58	22.72	28.1	19.94	18.74	20.04
Cash Conversion Cycle	4.7	5.58	-0.02	-7.52	-11.5	-10.19	-7.43	-7.37	-1.91	20.23	6.37	2.78	2.81	5.17	5.71
Inventory to Cash Days	5.99	9.27	8.33	8.03	8.49	5.67	5.33	7.43	10.24	31.39	9.66	9.49	8.42	10.19	11.41
Inventories	72	64	75	72	74	92	72	67	89	66	70	70	76	76	88
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	72	64	75	72	74	92	72	67	89	66	70	70	76	76	88

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	10,017	12,657	12,434	9,964	9,231	10,203	9,312	12,517
- Cash & Cash Equivalents	1,263	1,725	2,435	2,182	2,080	2,453	2,804	2,215	2,352	3,482	2,523	3,650	2,879	2,426	1,463
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	134	363	317	240	134	100	131	-219	-202	-385	-622	-890	-850	-744	-756
+ Total Debt	3,218	5,783	6,588	7,345	9,150	10,125	9,629	9,423	10,563	13,189	12,050	13,732	13,370	12,166	12,176
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	17,005	20,667	21,756	18,870	18,423	18,999	18,307	21,872
Total Capital	5,441	5,887	6,720	7,556	9,172	10,383	10,707	11,238	12,105	12,452	11,214	12,092	12,269	11,197	11,145
Total Debt/Capital (%)	59.14	98.23	98.03	97.21	99.76	97.52	89.93	83.85	87.27	105.92	107.46	113.57	108.97	108.65	109.25
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	0.55	0.51	0.61	0.64	0.75	0.7	0.66	0.56
EV/Sales	- -	- -	- -	- -	- -	- -	- -	2.53	3.13	10.38	5.01	4.9	2.91	2.57	3.06
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	13.22	13.75	- -	58.71	31.14	12.44	10.22	12.58
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	23.12	23.53	- -	- -	- -	22.61	16.16	19.56
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	17.74	- -	- -	- -	- -	8.67	11.82
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	17.83	- -	- -	- -	- -	8.68	11.82
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	9,998	12,612	12,302	9,796	9,252	10,305	9,523	12,548
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	16,987	20,622	21,624	18,702	18,444	19,101	18,518	21,903
EV per Share	- -	- -	- -	- -	- -	- -	- -	158.58	192.49	201.65	163.07	162.51	170.03	169.79	210.33
TTM Sales	5,270	5,154	5,621	5,434	4,076	4,346	6,070	6,718	6,611	2,096	3,764	3,757	6,532	7,128	7,138
TTM EBITDA	1,406	1,402	1,661	1,580	981	926	1,608	1,286	1,503	-507	321	592	1,527	1,792	1,739
TTM Operating Income	1,139	1,070	1,310	1,307	747	731	1,112	1,313	1,001	-1,158	-337	-149	1,075	1,357	1,207
TTM Cash Flow to Firm	- -	1,473	- -	- -	866	1,252	- -	- -	1,165	- -	- -	- -	- -	2,111	1,850
TTM Free Cash Flow to Firm	- -	1,435	- -	- -	862	1,237	- -	- -	1,159	- -	- -	- -	- -	2,108	1,850

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	11.97	14.09	-11.47	-35.16	-110.84	8.33	6.69	9.28
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	23.12	23.53	- -	- -	- -	22.61	16.16	19.56
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	17,005	20,667	21,756	18,870	18,423	18,999	18,307	21,872
Low Price	- -	- -	- -	- -	- -	- -	- -	93.41	104.17	39.14	78.12	50.47	81.68	71.84	65.51
EV/Sales	- -	- -	- -	- -	- -	- -	- -	2.53	3.13	10.38	5.01	4.9	2.91	2.57	3.06
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	13.22	13.75	- -	58.71	31.14	12.44	10.22	12.58
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	17.38	102.32	- -	- -	- -	14.07	18.95	38.13
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	31.48	104.58	- -	- -	- -	15.43	20.3	32.56
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	37.5	121.45	- -	- -	- -	18.05	24.06	42.64
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	17.38	90.41	- -	- -	- -	12.59	15.77	20.75
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	4.92	7.26	-35.32	-46.47	-12.29	-40.59	-41.54	-45.44
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	8.92	7.42	-27.89	-57.26	-10.77	-44.5	-44.49	-38.79
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	10.62	8.62	-46.56	-75.28	-14.41	-52.04	-52.73	-50.81
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	4.92	6.42	-12	-42.16	-7.62	-36.31	-34.56	-24.73
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	5.53	7.93	-19.73	-19.09	-9.27	-17.56	-19.45	-25.05
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	10.01	8.1	-15.58	-23.52	-8.12	-19.25	-20.83	-21.38
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	11.93	9.41	-26	-30.92	-10.86	-22.51	-24.69	-28.01
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	5.53	7	-6.7	-17.32	-5.74	-15.71	-16.18	-13.63
Price/Sales	- -	- -	- -	- -	- -	- -	- -	1.48	1.9	5.87	2.6	2.46	1.57	1.33	1.75
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	2.68	1.95	4.63	3.21	2.16	1.72	1.43	1.49
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	3.2	2.26	7.74	4.22	2.89	2.02	1.69	1.96
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	1.48	1.68	1.99	2.36	1.53	1.41	1.11	0.95
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	10.35	13.97	-11.47	-44.01	-129.81	8.23	6.66	9.23
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	18.74	14.27	-9.06	-54.22	-113.75	9.03	7.13	7.88
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	22.33	16.58	-15.12	-71.29	-152.15	10.56	8.45	10.32
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	10.35	12.34	-3.9	-39.92	-80.46	7.37	5.54	5.02
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	21.68	14.4	-9.06	-43.32	-97.13	9.13	7.16	7.92
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	25.83	16.73	-15.12	-56.95	-129.92	10.68	8.49	10.38
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	11.97	12.45	-3.9	-31.9	-68.7	7.45	5.56	5.05
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	3.74	3.17	9.13	5.63	4.6	3.06	2.66	2.81
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	4.26	3.48	12.27	6.65	5.33	3.35	2.92	3.27
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	2.53	2.9	6.46	4.77	3.97	2.74	2.35	2.26
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	19.54	13.93	- -	65.9	29.21	13.08	10.59	11.52
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	22.23	15.32	- -	77.92	33.82	14.32	11.62	13.43
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	13.22	12.77	- -	55.83	25.21	11.73	9.34	9.3
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	34.17	23.85	- -	- -	- -	23.78	16.75	17.92
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	38.88	26.22	- -	- -	- -	26.04	18.38	20.88
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	23.12	21.85	- -	- -	- -	21.33	14.78	14.46
Last Price	- -	- -	- -	- -	- -	- -	- -	93.41	117.89	115.25	86.11	81.43	91.31	86.36	120.37
High Price	- -	- -	- -	- -	- -	- -	- -	201.51	139.93	151.89	139.49	95.44	117.07	109.64	134.61
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	25,130	20,945	19,139	21,182	17,281	19,982	18,968	20,042
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	28,597	23,033	25,709	25,047	20,012	21,877	20,816	23,353
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	17,005	19,194	13,544	17,945	14,914	17,923	16,741	16,167

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	125	101	101	101	102	102	103	107	107	108	116	113	112	108	104
Diluted Weighted Avg Shares	126	104	102	102	102	102	103	107	107	107	114	114	113	110	104
Basic Weighted Avg Shares	124	103	101	101	101	101	102	107	107	107	114	114	113	110	104
Revenue per Share	42.48	50.03	55.91	53.84	40.29	42.84	59.47	63.06	61.93	19.63	33.08	33.06	58.05	64.82	68.83
EBITDA per Share	11.34	13.61	16.52	15.66	9.7	9.13	15.75	12.07	14.08	-4.75	2.83	5.21	13.57	16.29	16.77
Operating Income per Share	9.18	10.38	13.03	12.95	7.38	7.21	10.89	12.32	9.37	-10.85	-2.96	-1.31	9.55	12.34	11.64
Basic EPS, GAAP	4.94	4.87	7.25	7.25	1.93	2.39	7.32	5.37	1.15	-19.37	-6.64	-3.73	6.49	4.56	3.16
Basic EPS from Cont Ops	6.65	7.07	9.99	9.54	2.78	2.98	8.71	7.54	2.92	-21.8	-8.9	-6.24	6.95	5.82	3.95
Diluted EPS, GAAP	4.88	4.82	7.17	7.18	1.92	2.38	7.28	5.35	1.15	-19.37	-6.64	-3.73	6.47	4.54	3.14
Diluted EPS from Cont Ops	6.57	6.99	9.88	9.44	2.77	2.97	8.67	7.5	2.91	-21.8	-8.9	-6.24	6.93	5.8	3.92
Dividend per Share	8.33	9.27	10.29	9.34	4.93	3.21	3.14	5.35	5.31	1.02	0.01	0.01	0.75	1.27	1.68
Cash Flow per Share	12.22	11.51	16.68	10.88	5.66	9.57	18.39	9.03	8.44	-10.05	-1.96	-0.63	11.09	12.97	13.04
Free Cash Flow per Basic Share	12.22	11.14	16.62	9.65	5.62	9.42	18.25	7.84	8.39	-10.05	-2.45	-0.73	10.99	12.95	13.04
Cash & Equivalents per Share	11.07	18.48	25.79	23.88	21.61	25.8	28.85	20.66	21.91	32.27	21.8	32.2	33.33	22.5	19.86
Book Value per Share	16.7	-2.57	-1.82	-0.28	-1.1	1.55	9.2	18.97	16.23	-3.26	-1.85	-6.62	-2.25	-2.08	-2.65
Tangible Book Value per Share	16.42	-2.88	-2.13	-1.39	-2.2	0.44	8	16.89	14.87	-5.84	-4.51	-8.79	-5.2	-4.44	-4.81